Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
1031 Exchanges
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated almost 7 years ago on . Most recent reply
Trying again with all the details- good BRRR?
Price $20,000, $4,000 down, owner financed
Closing $1,500
Est. Repairs $28,500
roughly $34k in
ARV $85k
Rent $875
Taxes | $95 |
Insurance | $75 |
Termite | $50 |
Repairs | $80 |
Cap. Ex. | $100 |
Vacancy | $87 |
Property Mgmt | $87 |
Total | $574 |
$86/month owner financed loan
Monthly cash flow $215
CoC 7% with management/ 10.6% self-managed
Refi $34k leaving 20% in ($7k), CoC jumps to 33%, $28,000 back out
Thoughts?
Most Popular Reply
![Joe Villeneuve's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/149462/1621419551-avatar-recaps.jpg?twic=v1/output=image/crop=135x135@22x0/cover=128x128&v=2)
Unfortunately, the deal doesn't even make "cents" from a rental point of view...but it does make "dollars" from a flip point of view...so go "make some dollars".